BNBCalc Short Term Rental Rental Arbitrage Analysis 6005 Silver Oak Cir, Stockton, CA, 95219

5 bed • 3 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$92,991

Profit (Cash Flow)

$27,874

Cash on Cash Return

216.9%

Annual Revenue

$92,991

AirDNA projects $386/night at 46% occupancy ($64,852). Airbtics projects $306/night at 58% occupancy ($64,823). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $380 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$42,669	$65,226	$97,183	$128,033
Occupancy	48%	60%	67%	77%
Nightly Rate	$234	$285	$380	$436

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Contemporary Luxury \| Smart Home Tech	$62,470	$285	55%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (154)
Cheerful and cozy 4 bedroom 3.5 bath home.	$50,330	$202	66%	4	4	1	$170	❌	❌	✅	Y / Y	⭐️ 4.5 (53)
Lovely Home Away From Home! 4 bedrooms	$44,387	$169	64%	4	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Wonderful Lodi 5BR - Fire Pit + Foosball Galore!	$57,787	$278	53%	5	3.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (55)
Fresh 5BR Central Lodi w/ Games + Fun for Family	$60,731	$286	55%	5	3.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (65)
Casa de Lodi - Cozy Home Close to Vineyards	$43,554	$237	49%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (91)
Spacious 5 Bedroom Home in Lodi Wine Country	$73,868	$281	69%	5	3	2	$169	❌	❌	❌	Y / Y	⭐️ 5 (97)
Spacious 5BR Luxury Haven Near Wineries	$72,364	$297	63%	5	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (10)
Spacious Wine Country Cozy & Comfortable Home	$65,852	$247	71%	4	3.5	1	$170	❌	❌	✅	Y / Y	⭐️ 5 (28)
Whole home in Zinfandel Country	$69,595	$285	66%	4	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (52)
4 Bedroom Home Away from Home	$30,149	$147	46%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (202)
Downtown Lodi l 5 Bedrooms Sleeps 10 l Charming	$58,167	$258	55%	5	2	2	$239	❌	❌	✅	Y / Y	⭐️ 5 (31)
New Family Home with Patio & Yard!	$57,901	$304	50%	5	3.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (82)
The Sideways House	$70,984	$350	54%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (130)
Luxe Retreat Designed For Group Getaways	$191,151	$531	93%	6	4.5	2	$375	❌	❌	✅	Y / Y	⭐️ 5 (58)
20 Guest Retreat! Stockton/Lodi	$56,088	$209	68%	5	3	1	$199	❌	❌	❌	Y / Y	⭐️ 4 (18)
Spacious New 5BR Near Wineries	$76,624	$295	67%	5	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (30)
4 Bedroom Sleeps 10 l Family Home l Near Wineries	$73,013	$269	68%	4	2	2	$259	❌	❌	✅	Y / Y	⭐️ 5 (66)
Renovated Sunset Getaway \| Lodi Lake \| Wine&Roses	$40,651	$259	41%	4	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (48)
Insta-Worthy Peaceful Home 4BD,2BA Near University	$50,387	$170	73%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (38)
Oak Cottages Duplex \| Six minute stroll to histori	$132,350	$410	86%	4	2	2	$240	❌	❌	✅	Y / Y	⭐️ 0 (0)
Welcome to Villa Point	$41,983	$228	43%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (6)
Beautiful Craftsman in Charming Lodi Neighborhood	$93,892	$412	62%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (74)
Brand New luxury 4Bdr 2.5Baths 7Beds Sleeps 11	$59,213	$202	76%	4	3	1	$220	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
Modern comfort: Stockton Edition	$50,985	$398	35%	4	3	30	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Spacious Newly Renovated By Lodi Lake \| Wine&Roses	$138,038	$547	67%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (28)
Spectacular Lakefront (long term only $200 a day)	$72,327	$284	65%	5	3	30	$275	❌	❌	❌	Y / Y	⭐️ 5 (13)
Spacious Family Home, Beautiful Yard & Game Room	$34,330	$268	35%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (17)
Tranquil living: Stockton Edition	$42,394	$297	39%	6	3	30	$350	❌	❌	✅	Y / Y	⭐️ 0 (1)
Our Spacious Farmhouse Charmer	$68,984	$496	38%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Family-Friendly 5BR Wine Country Home	$83,940	$417	55%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Spacious 5BR/9Beds, Sleeps 15	$100,830	$430	63%	5	3.5	1	$280	❌	❌	❌	Y / N	⭐️ 4.5 (4)
Pet-Friendly Stockton Home w/ Private Pool & Grill	$111,740	$355	86%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4 (3)
Lovely Charming Home 4 bdrm	$36,495	$169	59%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Modern, spacious & comfortable	$111,869	$493	62%	5	3	2	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Lodi Grape Escape	$137,250	$375	100%	4	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Campion House	$51,488	$225	58%	5	2.5	30	$300	❌	❌	✅	Y / Y	⭐️ 0 (2)
Hutchins House	$38,430	$300	35%	4	3	2	$0	❌	❌	❌	Y / N	⭐️ 0 (0)

Return Metrics

216.92% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,874	$55,748	$83,622	$111,497	$139,371	$278,742	$836,228
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$27,874	$55,748	$83,622	$111,497	$139,371	$278,742	$836,228

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

216.92%

Payback Period Days

168

Return on Investment

216.92%

6005 Silver Oak Cir Stockton, California, 95219

5 bed • 3 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

Stockton

Guide

Zoning

Market

Guide

Laws

Market Data

$92,991

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $386/night at 46% occupancy.Projected nightly rate is $306/night at 58% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$69,324

Avg annual revenue

58%

Avg occupancy rate

$306

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$75k

$130k

$190k

$27,874

Profit

Revenue

$92,991

Operating Expenses

$24,089

Operating Income

$68,902

Net Effective Rent

$41,028

Profit (Cash Flow)

$27,874

$12,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

216.92%

Payback Period Days

168